Flat
PE2
2 beds
1 bath
Fieldfare Drive, Stanground, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£3,801
↗ 6%After 5 Years
Change In Property Value
£36,545
↗ 17%After 5 Years
Return On Investment
62%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,300 | £12,485 | £12,797 | £13,117 | £13,510 | £64,208 |
| Total Expenses | £11,760 | £11,825 | £11,899 | £11,975 | £12,057 | £59,515 |
| Profit Before Tax | £540 | £660 | £898 | £1,142 | £1,453 | £4,693 |
| Profit After Tax | £437 | £535 | £727 | £925 | £1,177 | £3,801 |
| Change In Property Value | £3,225 | £3,273 | £7,752 | £10,316 | £11,978 | £36,545 |
| Net Return | £3,662 | £3,808 | £8,480 | £11,241 | £13,156 | £40,347 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change